|
Gross Margin
|
45.71% | 55.94% | 52.97% | 32.74% | 45.12% | 44.37% | 49.38% | -29.38% | 32.74% | 39.66% | 31.10% | 39.66% | 45.02% | 48.67% | 21.14% | 49.84% | 32.03% | 46.94% | 41.46% | 42.47% | 43.44% | 42.86% | 45.27% | 43.33% | 38.36% | 39.04% | 43.23% | 44.70% | 33.23% | 43.03% | 41.36% | 35.34% | 38.32% | -21.46% | 30.65% | 43.35% | 40.40% | 35.06% | 15.41% | 41.45% | 40.15% | 26.47% | 26.85% | 18.20% | 43.84% | 29.64% | 24.84% | 42.84% | 50.29% | 31.85% | 48.60% | 41.93% | 39.74% | | | | | | | | | | | | | |
|
EBT Margin
|
18.27% | -11.27% | 41.87% | 19.02% | 29.98% | 33.99% | 37.59% | -47.30% | 13.42% | 26.79% | 11.41% | 16.39% | 22.50% | 28.09% | -2.55% | 36.80% | 8.36% | 16.57% | 18.80% | 16.13% | 21.17% | 28.86% | 19.54% | 18.27% | 7.99% | 28.03% | 15.91% | 4.64% | 14.19% | 21.23% | 15.97% | 1.73% | 9.61% | -47.42% | 0.30% | 6.18% | 8.53% | 4.00% | -17.26% | 9.50% | 16.81% | 3.95% | -0.43% | -14.33% | 10.28% | -6.43% | -1.24% | 10.79% | 18.91% | 3.31% | 15.52% | 10.91% | 2.25% | -0.17% | 5.89% | 14.74% | 12.73% | 14.63% | -12.53% | 18.93% | 16.86% | 14.09% | 18.14% | 15.51% | 17.16% | 22.10% |
|
EBIT Margin
|
-36.02% | -19.32% | -22.91% | -65.68% | -39.51% | -46.57% | -37.59% | -194.65% | -70.22% | -46.42% | -69.18% | -59.45% | -44.84% | -41.25% | -95.36% | -30.97% | -70.16% | -47.00% | -54.19% | -51.59% | -50.37% | -43.98% | -43.29% | -44.73% | -62.25% | -60.87% | -46.16% | -48.71% | -64.39% | -49.44% | -51.10% | -70.36% | -64.22% | -179.35% | -81.20% | -58.42% | -56.86% | -69.55% | -104.51% | -60.24% | -57.47% | -80.96% | -87.68% | -96.13% | -45.88% | -76.78% | -93.88% | -46.37% | -30.80% | -64.84% | -35.88% | -47.16% | -51.84% | 1.07% | 7.11% | 16.00% | 13.94% | 15.78% | -11.30% | 20.13% | 18.04% | 15.14% | 19.28% | 16.60% | 18.18% | 23.10% |
|
EBITDA Margin
|
-36.02% | -19.32% | -22.91% | -65.68% | -39.51% | -46.57% | -37.59% | -194.65% | -70.22% | -46.42% | -69.18% | -59.45% | -44.84% | -41.25% | -95.36% | -30.97% | -70.16% | -47.00% | -54.19% | -51.59% | -50.37% | -43.98% | -43.29% | -44.73% | -62.25% | -60.87% | -46.16% | -48.71% | -64.39% | -49.44% | -51.10% | -70.36% | -64.22% | -179.35% | -81.20% | -58.42% | -56.86% | -69.55% | -104.51% | -60.24% | -57.47% | -80.96% | -87.68% | -96.13% | -45.88% | -76.78% | -93.88% | -46.37% | -30.80% | -64.84% | -35.88% | -47.16% | -51.84% | 1.07% | 7.11% | 16.00% | 13.94% | 15.78% | -11.30% | 20.13% | 18.04% | 15.14% | 19.28% | 16.60% | 18.18% | 23.10% |
|
Operating Margin
|
-36.02% | -19.32% | -22.91% | -65.68% | -39.51% | -46.57% | -37.59% | -194.65% | -70.22% | -46.42% | -69.18% | -59.45% | -44.84% | -41.25% | -95.36% | -30.97% | -70.16% | -47.00% | -54.19% | -51.59% | -50.37% | -43.98% | -43.29% | -44.73% | -62.25% | -60.87% | -46.16% | -48.71% | -64.39% | -49.44% | -51.10% | -70.36% | -64.22% | -179.35% | -81.20% | -58.42% | -56.86% | -69.55% | -104.51% | -60.24% | -57.47% | -80.96% | -87.68% | -96.13% | -45.88% | -76.78% | -93.88% | -46.37% | -30.80% | -64.84% | -35.88% | -47.16% | -51.84% | | | | | | | | | | | | | |
|
Net Margin
|
16.19% | -13.58% | 38.28% | 16.06% | 27.87% | 31.47% | 34.91% | -48.69% | 12.03% | 25.25% | 9.46% | 14.41% | 19.77% | 25.90% | -2.17% | 34.65% | 7.66% | 14.51% | 18.21% | 14.51% | 19.06% | 28.89% | 17.07% | 17.23% | 6.73% | 26.93% | 14.62% | 4.26% | 12.62% | 18.90% | 14.20% | 0.53% | 8.66% | -45.99% | -3.14% | 5.36% | 7.83% | 3.55% | -16.34% | 8.65% | 14.81% | 2.40% | -0.84% | -16.70% | 9.34% | -5.83% | -0.44% | 9.26% | 17.00% | 3.54% | 14.16% | 11.23% | 2.13% | -1.32% | 3.05% | 12.83% | 10.34% | 12.59% | -10.14% | 27.23% | 14.09% | 10.75% | 19.44% | 12.25% | 13.22% | 17.58% |
|
FCF Margin
|
| 62.64% | -5.95% | 48.19% | 27.59% | 43.31% | 42.37% | 35.23% | 37.44% | 47.56% | 23.44% | 20.74% | 33.86% | 47.70% | 26.12% | 24.37% | 24.66% | 44.96% | 21.39% | 13.97% | 24.40% | 35.11% | 13.13% | -3.62% | 14.48% | 63.20% | 7.92% | -6.54% | 11.43% | 21.09% | 14.46% | -4.33% | 18.07% | 14.70% | -5.75% | -7.53% | 2.73% | 13.87% | -10.59% | -6.15% | 1.82% | 21.52% | -5.44% | -5.70% | 11.69% | 18.77% | -1.23% | 11.11% | 28.48% | 34.29% | 12.88% | 9.74% | 29.27% | 30.76% | -9.76% | 18.29% | 27.74% | 25.12% | 15.83% | 26.39% | 35.67% | 36.13% | 23.92% | 19.83% | -102.05% | 39.28% |
|
Assets Average
|
| | | | | 16.70B | 16.65B | 17.06B | 17.94B | 18.07B | 17.87B | 18.42B | 18.87B | 18.81B | 18.88B | 19.28B | 19.78B | 19.89B | 19.78B | 20.32B | 21.22B | 21.21B | 20.46B | 20.21B | 20.58B | 20.63B | 20.27B | 20.48B | 21.11B | 21.24B | 21.02B | 21.03B | 21.37B | 21.66B | 23.29B | 24.92B | 25.05B | 24.93B | 24.49B | 24.85B | 25.71B | 25.68B | 25.55B | 25.78B | 26.15B | 26.41B | 26.17B | 26.48B | 27.33B | 27.76B | 27.65B | 27.59B | 27.71B | 27.37B | 27.40B | 28.12B | 28.94B | 29.39B | 29.86B | 31.00B | 31.92B | 32.40B | 32.62B | 32.88B | 33.70B | 34.24B |
|
Equity Average
|
| 5.15B | 4.48B | 4.47B | 4.60B | 4.84B | 5.06B | 4.73B | 5.26B | 5.35B | 4.76B | 5.03B | 5.80B | 5.78B | 5.18B | 5.19B | 5.73B | 5.67B | 5.83B | 5.87B | 5.94B | 5.94B | 5.80B | 5.85B | 5.96B | 6.02B | 6.14B | 6.20B | 6.24B | 6.36B | 6.35B | 6.25B | 6.06B | 5.67B | 5.40B | 5.30B | 5.26B | 5.26B | 5.15B | 5.17B | 5.43B | 5.58B | 5.82B | 5.45B | 5.07B | 5.28B | 5.51B | 5.47B | 5.28B | 5.36B | 5.77B | 5.66B | 4.91B | 4.52B | 4.49B | 4.80B | 4.99B | 5.03B | 5.15B | 5.38B | 5.58B | 5.87B | 6.09B | 6.00B | 6.04B | 6.27B |
|
Invested Capital
|
4.91B | 5.40B | 3.57B | 5.38B | 3.82B | 5.85B | 4.27B | 5.19B | 5.33B | 5.36B | 4.16B | 5.90B | 5.70B | 5.86B | 4.50B | 5.89B | 5.56B | 5.79B | 5.87B | 5.88B | 6.01B | 5.88B | 5.72B | 5.98B | 5.95B | 6.09B | 6.19B | 6.20B | 6.29B | 6.43B | 6.27B | 6.23B | 5.89B | 5.45B | 5.34B | 5.26B | 5.25B | 5.27B | 5.03B | 5.30B | 5.57B | 5.59B | 6.06B | 4.84B | 5.30B | 5.27B | 5.76B | 5.18B | 5.39B | 5.34B | 6.20B | 5.12B | 4.70B | 4.34B | 4.64B | 4.96B | 5.02B | 5.03B | 5.26B | 5.51B | 5.66B | 6.08B | 6.09B | 5.90B | 6.17B | 6.37B |
|
Asset Utilization Ratio
|
| | | | | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 |
|
Interest Coverage Ratio
|
-32.50 | -17.10 | -20.68 | -52.63 | -18.50 | -22.37 | -18.14 | -96.73 | -38.19 | -24.87 | -37.51 | -32.18 | -25.14 | -22.87 | -52.67 | -17.10 | -43.49 | -29.12 | -32.67 | -29.41 | -25.23 | -20.89 | -23.33 | -33.00 | -45.28 | -43.32 | -33.12 | -34.25 | -47.22 | -35.98 | -36.88 | -51.64 | -49.43 | -142.13 | -59.86 | -40.68 | -39.43 | -50.38 | -76.12 | -42.98 | -41.37 | -51.93 | -55.37 | -45.47 | -26.82 | -61.64 | -66.25 | -37.24 | -27.10 | -54.35 | -32.17 | -38.23 | -43.43 | 0.86 | 5.80 | 12.73 | 11.52 | 13.76 | -9.12 | 16.72 | 15.38 | 14.47 | 16.93 | 15.25 | 17.90 | 23.21 |
|
Debt to Equity
|
| | 0.14 | | 0.26 | 0.17 | 0.23 | 0.19 | 0.19 | 0.19 | 0.24 | 0.17 | 0.17 | 0.17 | 0.22 | 0.17 | 0.18 | 0.17 | 0.17 | 0.25 | 0.25 | 0.25 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.16 | 0.17 | 0.18 | | | | | | | | | | | | | | | | | | | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Debt Ratio
|
| | 0.03 | | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.07 | 0.07 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
| | 0.23 | | 0.23 | 0.35 | 0.26 | 0.29 | 0.29 | 0.30 | 0.23 | 0.31 | 0.30 | 0.31 | 0.24 | 0.30 | 0.28 | 0.29 | 0.30 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.27 | 0.25 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.24 | 0.19 | 0.20 | 0.20 | 0.22 | 0.19 | 0.20 | 0.19 | 0.23 | 0.18 | 0.17 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 | 0.18 | 0.18 | 0.19 |
|
Times Interest Earned
|
-32.50 | -17.10 | -20.68 | -52.63 | -18.50 | -22.37 | -18.14 | -96.73 | -38.19 | -24.87 | -37.51 | -32.18 | -25.14 | -22.87 | -52.67 | -17.10 | -43.49 | -29.12 | -32.67 | -29.41 | -25.23 | -20.89 | -23.33 | -33.00 | -45.28 | -43.32 | -33.12 | -34.25 | -47.22 | -35.98 | -36.88 | -51.64 | -49.43 | -142.13 | -59.86 | -40.68 | -39.43 | -50.38 | -76.12 | -42.98 | -41.37 | -51.93 | -55.37 | -45.47 | -26.82 | -61.64 | -66.25 | -37.24 | -27.10 | -54.35 | -32.17 | -38.23 | -43.43 | 0.86 | 5.80 | 12.73 | 11.52 | 13.76 | -9.12 | 16.72 | 15.38 | 14.47 | 16.93 | 15.25 | 17.90 | 23.21 |
|
FCF Payout Ratio
|
| 0.06 | -0.63 | 0.09 | 0.13 | 0.08 | 0.08 | 0.11 | 0.38 | 0.07 | 0.15 | 0.18 | 0.10 | 0.07 | 0.13 | 0.16 | 0.12 | 0.07 | 0.14 | 0.22 | 0.13 | 0.09 | 0.22 | -0.92 | 0.21 | 0.05 | 0.40 | -0.62 | 0.30 | 0.16 | 0.24 | -0.95 | 0.18 | 0.21 | -0.46 | -0.40 | 1.02 | 0.19 | -0.25 | -0.52 | 1.65 | 0.13 | -0.53 | -0.59 | 0.25 | 0.15 | -2.62 | 0.28 | 0.09 | 0.08 | 0.20 | 0.32 | 0.10 | 0.09 | -0.28 | 0.16 | 0.10 | 0.10 | 0.16 | 0.11 | 0.07 | 0.06 | 0.11 | 0.13 | -0.02 | 0.05 |
|
Enterprise Value
|
2.46B | 3.19B | 3.13B | 2.74B | 2.54B | 2.77B | 3.33B | 3.00B | 2.95B | 2.27B | 3.07B | 3.27B | 3.39B | 3.56B | 3.37B | 4.18B | 4.40B | 4.29B | 4.47B | 3.64B | 3.63B | 3.58B | 4.19B | 4.18B | 4.37B | 4.41B | 4.40B | 4.46B | 4.28B | 4.04B | 4.61B | 4.59B | 4.73B | 3.40B | 2.52B | 3.13B | 3.14B | 3.34B | 2.70B | 3.01B | 3.86B | 4.41B | 3.28B | 2.09B | 1.95B | 2.29B | 2.83B | 2.74B | 2.57B | 2.34B | 3.12B | 3.58B | 3.50B | 2.48B | 3.90B | 3.48B | 2.82B | 3.36B | 3.18B | 3.76B | 4.30B | 5.12B | 4.69B | 4.77B | 6.12B | 6.01B |
|
Market Capitalization
|
3.73B | 4.30B | 4.05B | 4.12B | 3.77B | 3.95B | 4.44B | 4.10B | 4.01B | 3.35B | 4.20B | 4.34B | 4.21B | 4.45B | 4.23B | 5.08B | 5.46B | 5.42B | 5.44B | 5.14B | 4.77B | 4.98B | 5.22B | 5.20B | 5.39B | 5.41B | 5.42B | 5.26B | 5.11B | 4.93B | 5.77B | 5.77B | 5.47B | 4.77B | 4.11B | 4.79B | 4.65B | 4.82B | 4.32B | 4.58B | 5.01B | 5.60B | 4.99B | 3.25B | 3.42B | 3.71B | 4.25B | 4.18B | 4.15B | 3.90B | 4.62B | 5.13B | 4.87B | 4.16B | 5.14B | 4.87B | 4.59B | 4.80B | 4.72B | 5.49B | 5.98B | 6.70B | 7.41B | 8.10B | 7.59B | 7.49B |
|
Return on Sales
|
| | | 0.16% | 0.19% | 0.30% | 0.29% | 0.12% | 0.08% | 0.07% | 0.01% | 0.17% | 0.19% | 0.19% | 0.16% | 0.21% | 0.17% | 0.15% | 0.20% | 0.15% | 0.18% | 0.21% | 0.21% | 0.21% | 0.18% | 0.18% | 0.17% | 0.14% | 0.16% | 0.14% | 0.14% | 0.13% | 0.12% | -0.05% | -0.09% | -0.07% | -0.07% | 0.04% | 0.01% | 0.02% | 0.03% | 0.03% | 0.07% | 0.01% | 0.00% | -0.02% | -0.03% | 0.03% | 0.05% | 0.07% | 0.11% | 0.11% | 0.08% | 0.07% | 0.04% | 0.05% | 0.07% | 0.10% | 0.07% | 0.10% | 0.11% | 0.11% | 0.18% | 0.14% | 0.14% | 0.16% |
|
Return on Invested Capital
|
| | | -0.21% | -0.21% | -0.25% | -0.26% | -0.48% | -0.48% | -0.48% | -0.49% | -0.40% | -0.31% | -0.31% | -0.39% | -0.35% | -0.37% | | -0.32% | -0.36% | -0.32% | -0.32% | -0.31% | -0.29% | -0.30% | -0.32% | -0.32% | | -0.33% | -0.30% | -0.31% | -0.35% | | -0.52% | | | | -0.50% | | | | | -0.53% | -0.51% | | -0.65% | -0.59% | -0.52% | -0.50% | -0.48% | -0.37% | -0.39% | -0.52% | -0.38% | -0.23% | -0.06% | 0.09% | 0.12% | 0.08% | | | | | 0.15% | 0.16% | 0.17% |
|
Return on Assets
|
| | | | | 0.05% | 0.05% | 0.02% | 0.01% | 0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | -0.01% | -0.02% | -0.01% | -0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | 0.10% | 0.12% | 0.18% | 0.17% | 0.08% | 0.05% | 0.04% | 0.01% | 0.11% | 0.11% | 0.11% | 0.11% | 0.14% | 0.11% | 0.09% | 0.12% | 0.10% | 0.11% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.10% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | -0.03% | -0.07% | -0.06% | -0.06% | 0.04% | 0.01% | 0.01% | 0.03% | 0.02% | 0.05% | 0.01% | 0.00% | -0.02% | -0.02% | 0.03% | 0.05% | 0.07% | 0.10% | 0.11% | 0.09% | 0.08% | 0.05% | 0.06% | 0.08% | 0.11% | 0.07% | 0.11% | 0.11% | 0.11% | 0.17% | 0.14% | 0.15% | 0.16% |